302618

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$173,875

Cash Investment

$180,112

Profit

104%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$667,580
Buyer's Premium
Purchase Closing Costs
$10,346
Loan Points
$14,019
Loan Closing Costs
$15,994
Total Acquisition Cost
$707,939
Initial Loan Funding
$534,064
Cash Required to Close
$173,875
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$173,875

Loan Terms
Initial Loan Funding
$534,064
Rehab Loan Funding
$166,900
Total Loan Commitment
$700,964
Points
$14,019
Loan Closing Costs
$15,994
Interest Carry
$35,340
Total Financing Cost
$65,353

Closing Costs
Deed/Transfer Tax - County
%
$4,673
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,673
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,346
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$3,901
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$8,278
Misc.
Total Loan Closing
$15,994

Residual
As Repaired Value (ARV)
$1,168,300
Sale Costs
%
$70,098
Property Taxes
%
$3,772
Property Insurance
%
$4,139
Interest Carry - Purchase Loan Funding
$28,038
Interest Carry - Rehab Loan Funding
$7,302
Net Exit Price
$1,054,951
Cash Investment
$173,875
Loan payoff
$700,964
Estimated Profit
$180,112
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.